As of 2025-05-15, the Intrinsic Value of Sirius Real Estate Ltd (SRE.L) is 52.28 GBP. This SRE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 91.85 GBP, the upside of Sirius Real Estate Ltd is -43.1%.

The range of the Intrinsic Value is 23.27 - 122.31 GBP.

Is SRE.L undervalued or overvalued?

Based on its market price of 91.85 GBP and our intrinsic valuation, Sirius Real Estate Ltd (SRE.L) is overvalued by 43.1%.

91.85 GBP

Stock Price

52.28 GBP

Intrinsic Value

Intrinsic Value Details

SRE.L Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	23.27 - 122.31	52.28	-43.1%
DCF (Growth Exit 10Y)	32.65 - 130.47	61.51	-33.0%
DCF (EBITDA Exit 5Y)	64.4 - 83.03	73.44	-20.0%
DCF (EBITDA Exit 10Y)	66.93 - 93.5	79.51	-13.4%
Peter Lynch Fair Value	37.19 - 37.19	37.19	-59.5%
P/E Multiples	49.26 - 98.49	74.64	-18.7%
EV/EBITDA Multiples	54 - 84.23	68.46	-25.5%
Earnings Power Value	(1.20) - 15.44	7.12	-92.2%
Dividend Discount Model - Stable	64.81 - 173.8	119.30	29.9%
Dividend Discount Model - Multi Stages	54.65 - 107.71	71.88	-21.7%

SRE.L Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Deutsche Euroshop AG	22.27 - 43.35	30.56	55.6%
NP3 Fastigheter AB	217.17 - 626.72	352.10	35.9%
Intershop Holding AG	119.14 - 343.19	185.28	34.5%
HIAG Immobilien Holding AG	19.32 - 933.4	95.06	-1.8%
Norwegian Property ASA	(7.66) - 94.29	0.17	-99.1%
Dios Fastigheter AB	74.67 - 222.01	126.67	91.9%
Platzer Fastigheter Holding AB (publ)	85.14 - 174.06	121.80	60.7%
Corem Property Group AB	(1.71) - 31.87	7.97	47.5%
HEBA Fastighets AB	16.33 - 43.96	27.27	-14.8%
Fiducial Real Estate SA	180.22 - 314.46	231.66	35.5%

SRE.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	1,374
Beta	0.94
Outstanding shares (mil)	15
Enterprise Value (mil)	2,195

Market risk premium	6.5%
Cost of Equity	7.95%
Cost of Debt	4.6%
WACC	6.5%